[DAIMAN] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[DAIMAN] DAIMAN DEVELOPMENT BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 37.03%
YoY- 101.05%
Quarter Report
Latest QR
Upcoming QR
DAIMAN's Result
DAIMAN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 185,860 151,903 145,742 117,790 113,132 120,648 81,889 14.62%
PBT 60,195 48,295 56,111 44,562 24,717 44,962 9,042 37.11%
Tax -13,146 -13,151 -10,055 -7,564 -6,353 3,282 -3,771 23.11%
NP 47,049 35,144 46,056 36,998 18,364 48,244 5,271 43.97%
-
NP to SH 47,049 35,147 45,873 36,916 18,362 48,244 5,271 43.97%
-
Tax Rate 21.84% 27.23% 17.92% 16.97% 25.70% -7.30% 41.71% -
Total Cost 138,811 116,759 99,686 80,792 94,768 72,404 76,618 10.40%
-
Net Worth 995,364 996,100 974,782 959,009 950,160 938,392 906,003 1.57%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 21,055 25,291 20,849 21,125 32,251 21,473 26,198 -3.57%
Div Payout % 44.75% 71.96% 45.45% 57.23% 175.64% 44.51% 497.02% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 995,364 996,100 974,782 959,009 950,160 938,392 906,003 1.57%
NOSH 210,436 210,592 210,536 213,587 214,000 216,219 214,692 -0.33%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 25.31% 23.14% 31.60% 31.41% 16.23% 39.99% 6.44% -
ROE 4.73% 3.53% 4.71% 3.85% 1.93% 5.14% 0.58% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 88.32 72.13 69.22 55.15 52.87 55.80 38.14 15.00%
EPS 22.36 16.69 21.79 17.28 8.58 22.31 2.46 44.41%
DPS 10.00 12.00 10.00 10.00 15.00 10.00 12.20 -3.25%
NAPS 4.73 4.73 4.63 4.49 4.44 4.34 4.22 1.91%
Adjusted Per Share Value based on latest NOSH - 213,587
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 88.43 72.27 69.34 56.04 53.83 57.40 38.96 14.62%
EPS 22.38 16.72 21.83 17.56 8.74 22.95 2.51 43.95%
DPS 10.02 12.03 9.92 10.05 15.34 10.22 12.46 -3.56%
NAPS 4.7357 4.7392 4.6378 4.5628 4.5207 4.4647 4.3106 1.57%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.81 1.83 1.78 1.50 1.28 1.81 1.39 -
P/RPS 2.05 2.54 2.57 2.72 2.42 3.24 3.64 -9.11%
P/EPS 8.10 10.96 8.17 8.68 14.92 8.11 56.62 -27.65%
EY 12.35 9.12 12.24 11.52 6.70 12.33 1.77 38.19%
DY 5.52 6.56 5.62 6.67 11.72 5.52 8.78 -7.43%
P/NAPS 0.38 0.39 0.38 0.33 0.29 0.42 0.33 2.37%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 28/02/12 28/02/11 24/02/10 25/02/09 28/02/08 27/02/07 -
Price 1.82 1.88 1.83 1.51 1.27 1.83 1.68 -
P/RPS 2.06 2.61 2.64 2.74 2.40 3.28 4.40 -11.87%
P/EPS 8.14 11.26 8.40 8.74 14.80 8.20 68.43 -29.84%
EY 12.28 8.88 11.91 11.45 6.76 12.19 1.46 42.56%
DY 5.49 6.38 5.46 6.62 11.81 5.46 7.26 -4.54%
P/NAPS 0.38 0.40 0.40 0.34 0.29 0.42 0.40 -0.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment